(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $61.7 | $61.7 | $119.7 | $119.7 |
Short term investments | ||||
Net receivables | $469.6 | $469.6 | $406.6 | $406.6 |
Inventory | $865.5 | $865.5 | $822.6 | $822.6 |
Total current assets | $1515.4 | $1515.4 | $1430.9 | $1430.9 |
Long term investments | ||||
Property, plant & equipment | $1328.1 | $1328.1 | $1245.4 | $1245.4 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $4302.9 | $4302.9 | $4138.3 | $4138.3 |
Current liabilities | ||||
Accounts payable | $415.8 | $415.8 | $436.9 | $436.9 |
Deferred revenue | ||||
Short long term debt | $343.4 | $343.4 | $185.7 | $185.7 |
Total current liabilities | $1062.3 | $1062.3 | $895.3 | $895.3 |
Long term debt | $469.2 | $469.2 | $516.9 | $516.9 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1736.7 | $1736.7 | $1621 | $1621 |
Shareholders' equity | ||||
Retained earnings | $2297.5 | $2297.5 | $2276.3 | $2276.3 |
Other shareholder equity | $40.3 | $40.3 | $12.6 | $12.6 |
Total shareholder equity | $2566.2 | $2566.2 | $2517.3 | $2517.3 |
(in millions $) | 31 Dec 2023 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $119.7 | $79.2 | $72 | $55.8 |
Short term investments | ||||
Net receivables | $406.6 | $391.2 | $353.6 | $359.7 |
Inventory | $822.6 | $911.3 | $688.4 | $554.9 |
Total current assets | $1430.9 | $1478.5 | $1195.4 | $992.1 |
Long term investments | $7.3 | |||
Property, plant & equipment | $1245.4 | $1163.1 | $1055.9 | $986.2 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $4138.3 | $4210.7 | $3655.3 | $3255.2 |
Current liabilities | ||||
Accounts payable | $436.9 | $470.1 | $450.3 | $373.1 |
Deferred revenue | ||||
Short long term debt | $185.7 | $256.6 | $234.2 | $264.7 |
Total current liabilities | $895.3 | $996.2 | $946.1 | $861.4 |
Long term debt | $516.9 | $616.2 | $328.7 | $391.1 |
Total noncurrent liabilities | $391.1 | |||
Total debt | ||||
Total liabilities | $1621 | $1892.3 | $1511.6 | $1481.1 |
Shareholders' equity | ||||
Retained earnings | $2276.3 | $2085.4 | $1942.1 | $1621.2 |
Other shareholder equity | $12.6 | $2318.4 | $2143.7 | -$75.5 |
Total shareholder equity | $2517.3 | $2362.6 | $2143.7 | $1774.1 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $809.45 | $809.45 | $803.4 | $803.4 |
Cost of revenue | $293.1 | $293.1 | $301.3 | $301.3 |
Gross Profit | $516.35 | $516.35 | $502.1 | $502.1 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $236.1 | $236.1 | $225.4 | $225.4 |
Total operating expenses | $702.55 | $702.55 | $689.45 | $689.45 |
Operating income | $106.9 | $106.9 | $113.95 | $113.95 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $24.95 | $24.95 | $25.35 | $25.35 |
Interest expense | -$6.9 | -$6.9 | -$9.6 | -$9.6 |
Net income | ||||
Net income | $74.6 | $74.6 | $77.9 | $77.9 |
Income (for common shares) | $74.6 | $74.6 | $77.9 | $77.9 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3324 | $3230 | $2979.1 | $2610.4 |
Cost of revenue | $1250.7 | $1214 | $1138.5 | $1245.9 |
Gross Profit | $2073.3 | $2016 | $1840.6 | $1364.5 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $916.1 | $932.8 | $837 | $962.6 |
Total operating expenses | $2860.6 | $2819.9 | $2473 | $2423 |
Operating income | $463.4 | $410.1 | $506.1 | $187.4 |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $103.5 | $102.3 | $125.1 | $39.9 |
Interest expense | -$39.4 | -$20.5 | ||
Net income | ||||
Net income | $315.8 | $317.3 | $360.1 | $117.3 |
Income (for common shares) | $315.8 | $317.3 | $360.1 | $117.3 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $74.6 | $74.6 | $77.9 | $77.9 |
Operating activities | ||||
Depreciation | $37.55 | $37.55 | $36.2 | $36.2 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $57.85 | $57.85 | $167.2 | $167.2 |
Investing activities | ||||
Capital expenditures | -$63.95 | -$63.95 | -$47 | -$47 |
Investments | ||||
Total cash flows from investing | -$64.6 | -$64.6 | -$5.05 | -$5.05 |
Financing activities | ||||
Dividends paid | -$54 | -$54 | -$61.35 | -$61.35 |
Sale and purchase of stock | ||||
Net borrowings | -$23.8 | -$23.8 | -$21.7 | -$21.7 |
Total cash flows from financing | -$80.2 | -$80.2 | -$83.85 | -$83.85 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$87.7 | -$87.7 | $79.8 | $79.8 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $315.8 | $317.3 | $506.1 | $187.4 |
Operating activities | ||||
Depreciation | $141.6 | $133.2 | $200 | $148.1 |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $492.1 | $247.3 | $291.7 | $377.6 |
Investing activities | ||||
Capital expenditures | -$218.7 | -$188.7 | -$156.8 | -$118 |
Investments | ||||
Total cash flows from investing | -$132.6 | -$311.7 | -$47.4 | -$122.8 |
Financing activities | ||||
Dividends paid | -$122.7 | -$182.5 | -$66.4 | -$88.5 |
Sale and purchase of stock | ||||
Net borrowings | -$86.3 | $214.2 | -$199.4 | -$169.7 |
Total cash flows from financing | -$213.3 | $22.9 | -$265.8 | -$262 |
Effect of exchange rate | $4.9 | -$2.1 | ||
Change in cash and equivalents | $146.8 | -$50.1 | -$16.6 | -$9.3 |
Market cap | $3.74B |
---|---|
Enterprise value | N/A |
Shares outstanding | 110.58M |
Revenue | $3.23B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | $305.00M |
Revenue Q/Q | -5.72% |
Revenue Y/Y | -3.20% |
P/E ratio | 12.28 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.16 |
P/B ratio | 1.48 |
Book/Share | 22.84 |
Cash/Share | 0.56 |
EPS | $2.76 |
---|---|
ROA | 7.23% |
ROE | 12.00% |
Debt/Equity | 0.64 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.43 |
Quick ratio | 0.61 |